See exactly what your brokerage is worth — with and without the Property360 Agency embedded broker model. Real commission structures. Real EBITDA. Real enterprise value.
This calculator is designed to give you a clear, side-by-side comparison between the income you are generating today and the income potential of a broker embedded into a "Broker-First" model within a Property360 agency through EZFinance.
It uses real commission structures, actual industry splits, 5-year trail modelling, and EBITDA-based valuation methodology — not headline revenue multiples or inflated projections.
Based on our data and prior implementation experience, an average real estate office with just three active sales agents should be capable of generating 30–50 buyer and vendor finance opportunities per week. Even at conservative conversion levels, that equates to at least 3–4 additional settlements per month — often more once systems mature.
Importantly, this is not a lead referral model. The broker is embedded by formal agreement as part of the agency's operating structure — functioning as the Agency's Compliance & Finance Officer. That structural positioning commands respect and integration. The broker is part of the team, not an external introducer.
The model also creates multiple secondary income drivers: repeat buyers and sellers, vendor finance, rent roll landlords and tenants, access to five years of agency database history, open home attendees, phone enquiries, and ongoing marketing of the agency's in-house finance arm.
Overlay this with structured, industry-specific business coaching. AI automated systems, staffing, workflow, database management, conversion tracking, and profitability modelling are implemented deliberately — not by chance. A properly structured brokerage does not just increase settlements — it increases operating margin, scalability, and enterprise value.
This is not hypothetical upside. It is a structured comparison between operating alone and operating inside a system designed for growth, compliance, and long-term asset creation.
The Four Pillars
Pre-loaded into the calculator as defaults. Adjust to your own circumstances.
Enter whole-number volumes per broker per month. The calculator compares your current income against the Property360 embedded model — including EBITDA, 5-year trail asset value, and total enterprise valuation. All inputs are adjustable.
| Current | With EE | Difference | |
|---|---|---|---|
| Click Calculate to see results | |||
| Current | With EE | Difference | |
|---|---|---|---|
| Click Calculate to see results | |||
Access the platform powering the Property360 model. 14 days free. Our Dev team configures everything.
Start 14-Day Free Trial → Learn More About Emerald Edge